[BAT] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -25.57%
YoY- -39.23%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 900,940 637,561 1,158,549 873,670 894,435 708,446 995,790 -6.46%
PBT 278,187 127,147 296,525 174,652 234,646 197,313 324,910 -9.84%
Tax -78,449 -36,295 -85,994 -50,300 -67,578 -54,562 -90,324 -8.97%
NP 199,738 90,852 210,531 124,352 167,068 142,751 234,586 -10.17%
-
NP to SH 199,738 90,852 210,531 124,352 167,068 142,751 234,586 -10.17%
-
Tax Rate 28.20% 28.55% 29.00% 28.80% 28.80% 27.65% 27.80% -
Total Cost 701,202 546,709 948,018 749,318 727,367 565,695 761,204 -5.33%
-
Net Worth 816,072 617,107 111,407 128,344 379,829 205,561 57,076 490.04%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 477,972 - 236,154 - 380,288 - -
Div Payout % - 526.10% - 189.91% - 266.40% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 816,072 617,107 111,407 128,344 379,829 205,561 57,076 490.04%
NOSH 285,340 285,698 285,659 285,211 285,586 285,502 285,384 -0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 22.17% 14.25% 18.17% 14.23% 18.68% 20.15% 23.56% -
ROE 24.48% 14.72% 188.97% 96.89% 43.98% 69.44% 411.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 315.74 223.16 405.57 306.32 313.19 248.14 348.93 -6.45%
EPS 70.00 31.80 73.70 43.60 58.50 50.00 82.20 -10.16%
DPS 0.00 167.30 0.00 82.80 0.00 133.20 0.00 -
NAPS 2.86 2.16 0.39 0.45 1.33 0.72 0.20 490.10%
Adjusted Per Share Value based on latest NOSH - 285,211
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 315.53 223.29 405.75 305.98 313.25 248.12 348.75 -6.46%
EPS 69.95 31.82 73.73 43.55 58.51 50.00 82.16 -10.17%
DPS 0.00 167.40 0.00 82.71 0.00 133.19 0.00 -
NAPS 2.8581 2.1613 0.3902 0.4495 1.3303 0.7199 0.1999 490.03%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 42.50 40.25 38.00 41.75 43.50 45.75 46.25 -
P/RPS 13.46 18.04 9.37 13.63 13.89 18.44 13.25 1.05%
P/EPS 60.71 126.57 51.56 95.76 74.36 91.50 56.27 5.19%
EY 1.65 0.79 1.94 1.04 1.34 1.09 1.78 -4.93%
DY 0.00 4.16 0.00 1.98 0.00 2.91 0.00 -
P/NAPS 14.86 18.63 97.44 92.78 32.71 63.54 231.25 -83.98%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 27/04/06 23/03/06 26/10/05 27/07/05 27/04/05 24/02/05 26/10/04 -
Price 41.50 44.00 36.75 42.00 44.25 47.00 45.50 -
P/RPS 13.14 19.72 9.06 13.71 14.13 18.94 13.04 0.51%
P/EPS 59.29 138.36 49.86 96.33 75.64 94.00 55.35 4.69%
EY 1.69 0.72 2.01 1.04 1.32 1.06 1.81 -4.47%
DY 0.00 3.80 0.00 1.97 0.00 2.83 0.00 -
P/NAPS 14.51 20.37 94.23 93.33 33.27 65.28 227.50 -84.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment